Item 1. Condensed Consolidated Financial Statements — Unaudited

111K characters. Original on sec.gov · Markdown

Item 1. Condensed Consolidated Financial Statements — Unaudited

BROADCOM INC.

INDEX TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — UNAUDITED

Page
Condensed Consolidated Balance Sheets — Unaudited2
Condensed Consolidated Statements of Operations - Unaudited3
Condensed Consolidated Statements of Comprehensive Income — Unaudited4
Condensed Consolidated Statements of Cash Flows — Unaudited5
Condensed Consolidated Statements of Stockholders’ Equity — Unaudited6
Notes to Unaudited Condensed Consolidated Financial Statements8

BROADCOM INC.

CONDENSED CONSOLIDATED BALANCE SHEETS — UNAUDITED

February 4, 2024October 29, 2023
(In millions, except par value)
ASSETS
Current assets:
Cash and cash equivalents$11,864$14,189
Trade accounts receivable, net4,9693,154
Inventory1,9201,898
Other current assets8,4391,606
Total current assets27,19220,847
Long-term assets:
Property, plant and equipment, net2,6622,154
Goodwill97,58643,653
Intangible assets, net47,1853,867
Other long-term assets3,2452,340
Total assets$177,870$72,861
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable$1,496$1,210
Employee compensation and benefits1,128935
Current portion of long-term debt2,4331,608
Other current liabilities15,3123,652
Total current liabilities20,3697,405
Long-term liabilities:
Long-term debt73,46837,621
Other long-term liabilities13,7493,847
Total liabilities107,58648,873
Commitments and contingencies (Note 11)
Stockholders’ equity:
Preferred stock, $0.001 par value; 100 shares authorized; none issued and outstanding——
Common stock, $0.001 par value; 2,900 shares authorized; 463 and 414 shares issued and outstanding as of February 4, 2024 and October 29, 2023, respectively——
Additional paid-in capital70,07721,099
Retained earnings—2,682
Accumulated other comprehensive income207207
Total stockholders’ equity70,28423,988
Total liabilities and equity$177,870$72,861

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

BROADCOM INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS — UNAUDITED

Fiscal Quarter Ended
February 4, 2024January 29, 2023
(In millions, except per share data)
Net revenue:
Products$7,412$7,082
Subscriptions and services4,5491,833
Total net revenue11,9618,915
Cost of revenue:
Cost of products sold2,1602,225
Cost of subscriptions and services954149
Amortization of acquisition-related intangible assets1,380535
Restructuring charges922
Total cost of revenue4,5862,911
Gross margin7,3756,004
Research and development2,3081,195
Selling, general and administrative1,572348
Amortization of acquisition-related intangible assets792348
Restructuring and other charges62010
Total operating expenses5,2921,901
Operating income2,0834,103
Interest expense(926)(406)
Other income, net185143
Income from continuing operations before income taxes1,3423,840
Provision for income taxes6866
Income from continuing operations1,2743,774
Income from discontinued operations, net of income taxes51—
Net income$1,325$3,774
Basic income per share:
Income per share from continuing operations$2.82$9.03
Income per share from discontinued operations0.11—
Net income per share$2.93$9.03
Diluted income per share:
Income per share from continuing operations$2.73$8.80
Income per share from discontinued operations0.11—
Net income per share$2.84$8.80
Weighted-average shares used in per share calculations:
Basic452418
Diluted467429

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

BROADCOM INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME — UNAUDITED

Fiscal Quarter Ended
February 4, 2024January 29, 2023
(In millions)
Net income$1,325$3,774
Other comprehensive loss, net of tax:
Change in unrealized loss on derivative instruments—(126)
Other comprehensive loss, net of tax—(126)
Comprehensive income$1,325$3,648

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

BROADCOM INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS — UNAUDITED

Fiscal Quarter Ended
February 4, 2024January 29, 2023
(In millions)
Cash flows from operating activities:
Net income$1,325$3,774
Adjustments to reconcile net income to net cash provided by operating activities:
Amortization of intangible and right-of-use assets2,206905
Depreciation139127
Stock-based compensation1,582391
Deferred taxes and other non-cash taxes(294)(573)
Non-cash interest expense10232
Other38(39)
Changes in assets and liabilities, net of acquisitions and disposals:
Trade accounts receivable, net1,756(276)
Inventory(14)26
Accounts payable(74)(80)
Employee compensation and benefits(660)(657)
Other current assets and current liabilities(2,182)570
Other long-term assets and long-term liabilities891(164)
Net cash provided by operating activities4,8154,036
Cash flows from investing activities:
Acquisition of business, net of cash acquired(25,416)—
Purchases of property, plant and equipment(122)(103)
Purchases of investments(13)—
Sales of investments89—
Other(15)—
Net cash used in investing activities(25,477)(103)
Cash flows from financing activities:
Proceeds from long-term borrowings30,010—
Payments on debt obligations(934)(260)
Payments of dividends(2,435)(1,926)
Repurchases of common stock - repurchase program(7,176)(1,188)
Shares repurchased for tax withholdings on vesting of equity awards(1,114)(333)
Other(14)5
Net cash provided by (used in) financing activities18,337(3,702)
Net change in cash and cash equivalents(2,325)231
Cash and cash equivalents at beginning of period14,18912,416
Cash and cash equivalents at end of period$11,864$12,647

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

BROADCOM INC.

CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY — UNAUDITED

Fiscal Quarter Ended February 4, 2024

Common StockAdditional Paid-in CapitalRetained EarningsAccumulated Other Comprehensive IncomeTotal Stockholders’ Equity
SharesPar Value
(In millions)
Balance as of October 29, 2023414$—$21,099$2,682$207$23,988
Net income———1,325—1,325
Issuance of common stock upon the acquisition of VMware, Inc.54—53,421——53,421
Fair value of partially vested equity awards assumed in connection with the acquisition of VMware, Inc.——749——749
Dividends to common stockholders———(2,435)—(2,435)
Common stock issued3—————
Stock-based compensation——1,582——1,582
Repurchases of common stock(7)—(5,655)(1,572)—(7,227)
Shares repurchased for tax withholdings on vesting of equity awards(1)—(1,119)——(1,119)
Balance as of February 4, 2024463$—$70,077$—$207$70,284

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

BROADCOM INC.

CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY — UNAUDITED

Fiscal Quarter Ended January 29, 2023

Common StockAdditional Paid-in CapitalRetained EarningsAccumulated Other Comprehensive LossTotal Stockholders’ Equity
SharesPar Value
(In millions)
Balance as of October 30, 2022418$—$21,159$1,604$(54)$22,709
Net income———3,774—3,774
Other comprehensive loss————(126)(126)
Dividends to common stockholders———(1,926)—(1,926)
Common stock issued2—————
Stock-based compensation——391——391
Repurchases of common stock(2)—(107)(1,081)—(1,188)
Shares repurchased for tax withholdings on vesting of equity awards(1)—(324)——(324)
Balance as of January 29, 2023417$—$21,119$2,371$(180)$23,310

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

BROADCOM INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1. Overview, Basis of Presentation and Significant Accounting Policies

Overview

Broadcom Inc. (“Broadcom”), a Delaware corporation, is a global technology leader that designs, develops and supplies a broad range of semiconductor and infrastructure software solutions. We develop semiconductor devices with a focus on complex digital and mixed signal complementary metal oxide semiconductor based devices and analog III-V based products. We have a history of innovation in the semiconductor industry and offer thousands of products that are used in end products such as enterprise and data center networking, home connectivity, set-top boxes, broadband access, telecommunication equipment, smartphones and base stations, data center servers and storage systems, factory automation, power generation and alternative energy systems, and electronic displays. Our infrastructure software solutions enable customers to plan, develop, deliver, automate, manage and secure applications across mainframe, distributed, edge, mobile and hybrid cloud platforms. Our portfolio of infrastructure and security software is designed to modernize, optimize, and secure the most complex hybrid environments, enabling scalability, agility, automation, insights, resiliency and security. We also offer mission critical fibre channel storage area networking (“FC SAN”) products and related software in the form of modules, switches and subsystems incorporating multiple semiconductor products. Unless stated otherwise or the context otherwise requires, references to “Broadcom,” “we,” “our,” and “us” mean Broadcom and its consolidated subsidiaries. We have two reportable segments: semiconductor solutions and infrastructure software.

On November 22, 2023, we completed the acquisition of VMware, Inc. (“VMware”) in a cash-and-stock transaction (the “VMware Merger”). The VMware stockholders received approximately $30,788 million in cash and 54.4 million shares of Broadcom common stock with a fair value of $53,398 million. VMware was a leading provider of multi-cloud services for all applications, enabling digital innovation with enterprise control. We acquired VMware to enhance our infrastructure software capabilities. The results of operations of VMware are included in the unaudited condensed consolidated financial statements commencing on November 22, 2023. See Note 3. “Acquisition of VMware, Inc.” for additional information.

Basis of Presentation

We operate on a 52- or 53-week fiscal year ending on the Sunday closest to October 31 in a 52-week year and the first Sunday in November in a 53-week year. Our fiscal year ending November 3, 2024 (“fiscal year 2024”) is a 53-week fiscal year, with our first fiscal quarter containing 14 weeks. Our fiscal year ended October 29, 2023 (“fiscal year 2023”) was a 52-week fiscal year.

The accompanying condensed consolidated financial statements include the accounts of Broadcom and its subsidiaries, and have been prepared in accordance with generally accepted accounting principles in the United States (“GAAP”) for interim financial information. The financial information included herein is unaudited, and reflects all adjustments which are, in the opinion of our management, of a normal recurring nature and necessary for a fair statement of the results for the periods presented. The October 29, 2023 condensed consolidated balance sheet data were derived from Broadcom’s audited consolidated financial statements included in its Annual Report on Form 10-K for fiscal year 2023 as filed with the Securities and Exchange Commission. All intercompany balances and transactions have been eliminated in consolidation. The operating results for the fiscal quarter ended February 4, 2024 are not necessarily indicative of the results that may be expected for fiscal year 2024, or for any other future period.

Significant Accounting Policies

Use of estimates. The preparation of condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ materially from those estimates, and such differences could affect the results of operations reported in future periods.

2. Revenue from Contracts with Customers

We account for a contract with a customer when both parties have approved the contract and are committed to perform their respective obligations, each party’s rights can be identified, payment terms can be identified, the contract has commercial substance, and it is probable that we will collect substantially all of the consideration to which we are entitled. Revenue is recognized when, or as, performance obligations are satisfied by transferring control of a promised product or service to a customer.

Disaggregation

We have considered (1) information that is regularly reviewed by our Chief Executive Officer, who has been identified as the chief operating decision maker (the “CODM”) as defined by the authoritative guidance on segment reporting, in evaluating financial performance and (2) disclosures presented outside of our financial statements in our earnings releases and used in investor presentations to disaggregate revenues. The principal category we use to disaggregate revenues is the nature of our products and subscriptions and services, as presented in our condensed consolidated statements of operations. In addition, revenues by reportable segment are presented in Note 10. “Segment Information.”

The following tables present revenue disaggregated by type of revenue and by region for the periods presented:

Fiscal Quarter Ended February 4, 2024
AmericasAsia PacificEurope, the Middle East and AfricaTotal
(In millions)
Products$708$6,191$513$7,412
Subscriptions and services2,3775061,6664,549
Total$3,085$6,697$2,179$11,961
Fiscal Quarter Ended January 29, 2023
AmericasAsia PacificEurope, the Middle East and AfricaTotal
(In millions)
Products$609$5,937$536$7,082
Subscriptions and services1,2302004031,833
Total$1,839$6,137$939$8,915

Although we recognize revenue for the majority of our products when title and control transfer in Penang, Malaysia, we disclose net revenue by region based primarily on the geographic shipment location or delivery location specified by our distributors, original equipment manufacturer customers, contract manufacturers, channel partners, or software customers.

Contract Balances

Contract assets and contract liabilities balances were as follows:

February 4, 2024October 29, 2023
(In millions)
Contract Assets$1,647$955
Contract Liabilities$15,451$2,786

Changes in our contract assets and contract liabilities primarily result from the timing difference between our performance and the customer’s payment. Contract assets and contract liabilities as of February 4, 2024 included the impact of VMware balances acquired on November 22, 2023. We fulfill our obligations under a contract with a customer by transferring products and services in exchange for consideration from the customer. We recognize a contract asset when we transfer products or services to a customer and the right to consideration is conditional on something other than the passage of time. Accounts receivable are recorded when the customer has been billed or the right to consideration is unconditional. We recognize contract liabilities when we have received consideration or an amount of consideration is due from the customer and we have a future obligation to transfer products or services. As of February 4, 2024, approximately 39% of contract liabilities related to contracts subject to termination for convenience provisions. The amount of revenue recognized during the fiscal quarter ended February 4, 2024 that was included in the contract liabilities balance as of October 29, 2023 was $1,313 million. The amount of revenue recognized during the fiscal quarter ended January 29, 2023 that was included in the contract liabilities balance as of October 30, 2022 was $1,435 million.

Remaining Performance Obligations

Revenue allocated to remaining performance obligations represents the transaction price allocated to unsatisfied or partially unsatisfied performance obligations. Remaining performance obligations include unearned revenue and amounts that will be invoiced and recognized as revenue in future periods, but do not include contracts for software, subscriptions or

services where the customer is not committed. The customer is not considered committed when termination for convenience without payment of a substantive penalty exists, either contractually or through customary business practice. Additionally, as a practical expedient, we have not included contracts that have an original duration of one year or less, nor have we included contracts with sales-based or usage-based royalties promised in exchange for a license of intellectual property (“IP”).

Certain multi-year customer contracts contain firmly committed amounts and the remaining performance obligations under these contracts as of February 4, 2024 were approximately $27.7 billion. We expect approximately 44% of this amount to be recognized as revenue over the next 12 months. For contracts with termination for convenience rights, our customers generally do not exercise those rights. In addition, the majority of our contracts have a duration of one year or less. Accordingly, our remaining performance obligations disclosed above are not indicative of revenue for future periods.

3. Acquisition of VMware, Inc.

On November 22, 2023, we completed the VMware Merger. Pursuant to the Agreement and Plan of Merger, each share of VMware common stock issued and outstanding immediately prior to the VMware Merger was indirectly converted into the right to receive, at the election of the holder of such share of VMware common stock, either $142.50 in cash or 0.2520 shares of Broadcom common stock. The stockholder election was prorated, such that the total number of shares of VMware common stock entitled to receive cash and the total number of shares of VMware common stock entitled to receive Broadcom common stock, in each case, was equal to 50% of the aggregate number of shares of VMware common stock issued and outstanding immediately prior to the VMware Merger. Based on the VMware stockholders’ elections, the VMware stockholders received approximately $30,788 million in cash and 54.4 million shares of Broadcom common stock with a fair value of $53,398 million.

We funded the cash portion of the VMware Merger with the net proceeds from the issuance of the 2023 Term Loans, as defined and discussed in Note 7. “Borrowings”, as well as cash on hand. We assumed $8,250 million of VMware’s outstanding senior unsecured notes.

Purchase Consideration

(In millions)
Fair value of Broadcom common stock issued for outstanding VMware common stock$53,398
Cash paid for outstanding VMware common stock30,788
Cash paid by Broadcom to retire VMware’s term loan1,257
Fair value of partially vested assumed VMware equity awards805
Fair value of Broadcom common stock issued for accelerated VMware equity awards23
Cash paid for accelerated VMware equity awards13
Effective settlement of pre-existing relationships6
Total purchase consideration86,290
Less: cash acquired6,642
Total purchase consideration, net of cash acquired$79,648

We assumed all outstanding VMware restricted stock unit (“RSU”) awards and performance stock unit (“PSU”) awards held by continuing employees. The assumed awards were converted into RSU awards for shares of Broadcom common stock. All outstanding in-the-money VMware stock options and RSU awards held by non-employee directors were accelerated and converted into the right to receive cash and shares of Broadcom common stock, in equal parts.

We allocated the purchase price to tangible and identified intangible assets acquired and liabilities assumed based on their estimated fair values. These fair values were based on estimates and assumptions made by management at the time of acquisition. As additional information becomes available, we may further revise our preliminary purchase price allocation during the remainder of the measurement period, which will not exceed 12 months from the date of the VMware Merger. Any such revisions or changes may be material.

The following table presents our preliminary allocation of the total purchase price, net of cash acquired:

Estimated Fair Value
(In millions)
Trade accounts receivable$3,571
Inventory15
Assets held-for-sale5,959
Other current assets540
Property, plant and equipment531
Goodwill53,933
Intangible assets45,528
Other long-term assets906
Total assets acquired110,983
Accounts payable(359)
Employee compensation and benefits(848)
Current portion of long-term debt(1,264)
Liabilities held-for-sale(2,581)
Other current liabilities(10,732)
Long-term debt(6,254)
Other long-term liabilities(9,297)
Total liabilities assumed(31,335)
Fair value of net assets acquired$79,648

Goodwill is primarily attributable to the assembled workforce and anticipated synergies and economies of scale expected from the integration of the VMware business. The synergies include certain cost savings, operating efficiencies and other strategic benefits projected to be achieved as a result of the VMware Merger. Goodwill is not deductible for tax purposes.

Assets and liabilities held-for-sale primarily included VMware’s end-user computing (“EUC”) business and certain other assets and liabilities, which were not aligned with our strategic objectives. We do not expect to have significant continuing involvement after disposal and have presented the results in discontinued operations. In February 2024, we signed a definitive agreement to sell EUC for approximately $3.8 billion, before working capital adjustments and estimated selling costs. The sale is expected to close in calendar year 2024, subject to customary closing conditions, including regulatory approvals.

Our results of continuing operations for the fiscal quarter ended February 4, 2024 included $2,102 million of net revenue attributable to VMware. It is impracticable to determine the effect on net income attributable to VMware as we have integrated a substantial portion of VMware into our ongoing operations. Transaction costs of $220 million related to the VMware Merger for the fiscal quarter ended February 4, 2024 were primarily included in selling, general and administrative expense.

Intangible Assets

Fair ValueWeighted-Average Amortization Periods
(In millions)(In years)
Developed technology$24,4208
Customer contracts and related relationships14,8378
Trade name1,15014
Off-market component of customer contracts2212
Total identified finite-lived intangible assets40,628
In-process research and development4,900N/A
Total identified intangible assets$45,528

Developed technology relates to products used for VMware cloud foundation, application management, security, application networking and security, and software defined edge. We valued the developed technology using the multi-period excess earnings method under the income approach. This method reflects the present value of the projected cash flows that are expected to be generated by the developed technology less charges representing the contribution of other assets to those cash flows. The economic useful life was determined based on the technology cycle related to each developed technology, as well as the cash flows over the forecast period.

Customer contracts and related relationships represent the fair value of future projected revenue that will be derived from sales of products to existing customers of VMware. Customer contracts and related relationships were valued using the with-and-without-method under the income approach. In the with-and-without method, the fair value was measured by the difference between the present values of the cash flows with and without the existing customers in place over the period of time necessary to reacquire the customers. The economic useful life was determined by evaluating many factors, including the useful life of other intangible assets, the length of time remaining on the acquired contracts and the historical customer turnover rates.

Trade name relates to the “VMware” trade name. The fair value was determined by applying the relief-from-royalty method under the income approach. This method is based on the application of a royalty rate to forecasted revenue under the trade name. The economic useful life was determined based on the expected life of the trade name and the cash flows anticipated over the forecast period.

Off-market component of customer contracts relate to rebates and marketing development funds provided to customers prior to the VMware Merger. We valued these contracts based on their remaining unamortized balances, which approximate their fair value. The economic useful life was determined based on the remaining terms of customer contracts.

The fair value of in-process research and development (“IPR&D”) was determined using the multi-period excess earnings method under the income approach. This method reflects the present value of the projected cash flows that are expected to be generated by the IPR&D, less charges representing the contribution of other assets to those cash flows.

The following table presents the details of IPR&D by category as of the date of the VMware Merger:

DescriptionIPR&DPercentage of CompletionEstimated Cost to CompleteExpected Release Date (By Fiscal Year)
(Dollars in millions)
VMware cloud foundation July 2024 releases$81067%$382024
VMware cloud foundation March 2025 releases$3,00058%$1852025
VMware cloud foundation July 2025 releases$78043%$652025
VMware cloud foundation networking and security virtualization$28021%$592024
Application networking and security$3021%$472024

VMware cloud foundation is a flexible and simplified private cloud platform with public cloud extensibility that integrates leading products including compute, storage, networking, and management into a single solution. It enables customers to modernize infrastructure and accelerate developer productivity, with greater resilience and security.

We believe the amounts of purchased intangible assets recorded above represent the fair values of, and approximate the amounts a market participant would pay for, these intangible assets as of the date of the VMware Merger.

Unaudited Pro Forma Information

The following unaudited pro forma financial information presents combined results of operations for each of the periods presented, as if VMware had been acquired as of the beginning of fiscal year 2023. The unaudited pro forma information includes adjustments to amortization for intangible assets acquired, stock-based compensation expense, interest expense for acquisition financing, amortization of deferred assets and liabilities, and depreciation for property and equipment acquired. The unaudited pro forma information presented below is for informational purposes only and is not necessarily indicative of our consolidated results of operations of the combined business had the acquisition actually occurred at the beginning of fiscal year 2023 or of the results of our future operations of the combined business.

Fiscal Quarter Ended
February 4, 2024January 29, 2023
(In millions)
Pro forma net revenue$12,523$12,224
Pro forma net income$1,615$2,053

4. Supplemental Financial Information

Cash Equivalents

Cash equivalents included $1,300 million and $1,470 million of time deposits and $2,910 million and $1,650 million of money-market funds as of February 4, 2024 and October 29, 2023, respectively. For time deposits, carrying value approximates fair value due to the short-term nature of the instruments. The fair value of money-market funds, which was consistent with their carrying value, was determined using unadjusted prices in active, accessible markets for identical assets, and as such, they were classified as Level 1 assets in the fair value hierarchy.

Accounts Receivable Factoring

We sell certain of our trade accounts receivable on a non-recourse basis to third-party financial institutions pursuant to factoring arrangements. We account for these transactions as sales of receivables and present cash proceeds as cash provided by operating activities in the condensed consolidated statements of cash flows. Total trade accounts receivable sold under the factoring arrangements were $1,250 million and $1,025 million during the fiscal quarters ended February 4, 2024 and January 29, 2023, respectively.

Inventory

February 4, 2024October 29, 2023
(In millions)
Finished goods$683$676
Work-in-process793901
Raw materials444321
Total inventory$1,920$1,898

Assets and Liabilities Held-for-Sale

In connection with the VMware Merger, we classified VMware’s EUC business and certain other assets and liabilities, which were not aligned with our strategic objectives, as assets and liabilities held-for-sale on November 22, 2023. The carrying value of these assets and liabilities as of February 4, 2024 represented the fair value determined in the preliminary purchase price allocation of the VMware Merger, adjusted for operating activities since the date of the VMware Merger. As of February 4, 2024, the carrying values of these assets, net of liabilities, approximated the expected selling prices.

February 4, 2024
EUCOtherTotal
(In millions)
Assets held-for-sale:
Goodwill$2,398$8$2,406
Intangible assets, net2,5452442,789
Other assets38701739
Total assets held-for-sale$4,981$953$5,934
Liabilities held-for-sale:$1,686$750$2,436

Discontinued Operations

We have presented the operating results of these assets and liabilities held-for-sale in discontinued operations as follows:

Fiscal Quarter Ended February 4, 2024
EUCOtherTotal
(In millions)
Net revenue$292$58$350
Income (loss) from discontinued operations before income taxes$78$(20)$58
(Provision for) benefit from income taxes(9)2(7)
Income (loss) from discontinued operations, net of income taxes$69$(18)$51

Other Current Assets

February 4, 2024October 29, 2023
(In millions)
Assets held-for-sale$5,934$—
Prepaid expenses1,420743
Other1,085863
Total other current assets$8,439$1,606

Other Current Liabilities

February 4, 2024October 29, 2023
(In millions)
Contract liabilities$9,593$2,487
Liabilities held-for-sale2,436—
Tax liabilities1,414473
Interest payable490380
Other1,379312
Total other current liabilities$15,312$3,652

Other Long-Term Liabilities

February 4, 2024October 29, 2023
(In millions)
Unrecognized tax benefits$3,220$2,792
Contract liabilities5,858299
Deferred tax liabilities2,76099
Other1,911657
Total other long-term liabilities$13,749$3,847

Supplemental Cash Flow Information

Fiscal Quarter Ended
February 4, 2024January 29, 2023
(In millions)
Cash paid for interest$750$361
Cash paid for income taxes$904$273

5. Goodwill and Intangible Assets

Goodwill

Semiconductor SolutionsInfrastructure SoftwareTotal
(In millions)
Balance as of October 29, 2023$26,001$17,652$43,653
VMware acquisition—53,93353,933
Balance as of February 4, 2024$26,001$71,585$97,586

Intangible Assets

Gross Carrying AmountAccumulated AmortizationNet Book Value
(In millions)
As of February 4, 2024:
Purchased technology$37,368$(12,102)$25,266
Customer contracts and related relationships22,117(6,553)15,564
Trade names1,799(415)1,384
Other177(106)71
Intangible assets subject to amortization61,461(19,176)42,285
In-process research and development4,900—4,900
Total$66,361$(19,176)$47,185
As of October 29, 2023:
Purchased technology$12,938$(10,723)$2,215
Customer contracts and related relationships7,059(5,753)1,306
Trade names649(388)261
Other177(102)75
Intangible assets subject to amortization20,823(16,966)3,857
In-process research and development10—10
Total$20,833$(16,966)$3,867

Based on the amount of intangible assets subject to amortization as of February 4, 2024, the expected amortization expense was as follows:

Fiscal Year:Expected Amortization Expense
(In millions)
2024 (remainder)$6,598
20257,630
20267,237
20276,180
20285,077
Thereafter9,563
Total$42,285

The weighted-average remaining amortization periods by intangible asset category were as follows:

Amortizable intangible assets:February 4, 2024
(In years)
Purchased technology7
Customer contracts and related relationships8
Trade names13
Other8

6. Net Income Per Share

Basic net income per share is computed by dividing net income by the weighted-average number of shares of common stock outstanding during the period. Diluted net income per share is computed by dividing net income by the weighted-average number of shares of common stock and potentially dilutive shares of common stock outstanding during the period.

Potentially dilutive shares outstanding include the dilutive effect of unvested RSUs and employee stock purchase plan (“ESPP”) rights (collectively referred to as “equity awards”). Potentially dilutive shares whose effect would have been antidilutive are excluded from the computation of diluted net income per share.

The dilutive effect of equity awards is calculated based on the average stock price for each fiscal period, using the treasury stock method. Under the treasury stock method, the amount the employee must pay for purchasing shares under the ESPP and the amount of stock-based compensation expense for future service that we have not yet recognized are collectively assumed to be used to repurchase shares.

The following is a reconciliation of the numerators and denominators of the basic and diluted net income per share computations for the periods presented:

Fiscal Quarter Ended
February 4, 2024January 29, 2023
(In millions, except per share data)
Numerator:
Income from continuing operations$1,274$3,774
Income from discontinued operations, net of income taxes51—
Net income$1,325$3,774
Denominator:
Weighted-average shares outstanding - basic452418
Dilutive effect of equity awards1511
Weighted-average shares outstanding - diluted467429
Basic income per share:
Income per share from continuing operations$2.82$9.03
Income per share from discontinued operations0.11—
Net income per share$2.93$9.03
Diluted income per share:
Income per share from continuing operations$2.73$8.80
Income per share from discontinued operations0.11—
Net income per share$2.84$8.80

7. Borrowings

Effective Interest RateFebruary 4, 2024October 29, 2023
(Dollars in millions)
2023 Term Loans - floating rate
SOFR plus 1.125% term loan due November 20257.11%$11,195$—
SOFR plus 1.250% term loan due November 20267.02%11,195—
SOFR plus 1.625% term loan due November 20287.22%8,000—
30,390—
April 2022 Senior Notes - fixed rate
4.000% notes due April 20294.17%750750
4.150% notes due April 20324.30%1,2001,200
4.926% notes due May 20375.33%2,5002,500
4,4504,450
September 2021 Senior Notes - fixed rate
3.137% notes due November 20354.23%3,2503,250
3.187% notes due November 20364.79%2,7502,750
6,0006,000
March 2021 Senior Notes - fixed rate
3.419% notes due April 20334.66%2,2502,250
3.469% notes due April 20344.63%3,2503,250
5,5005,500
January 2021 Senior Notes - fixed rate
1.950% notes due February 20282.10%750750
2.450% notes due February 20312.56%2,7502,750
2.600% notes due February 20332.70%1,7501,750
3.500% notes due February 20413.60%3,0003,000
3.750% notes due February 20513.84%1,7501,750
10,00010,000
June 2020 Senior Notes - fixed rate
3.459% notes due September 20264.19%752752
4.110% notes due September 20285.02%1,1181,118
1,8701,870
May 2020 Senior Notes - fixed rate
2.250% notes due November 20232.40%—105
3.150% notes due November 20253.29%900900
4.150% notes due November 20304.27%1,8561,856
4.300% notes due November 20324.39%2,0002,000
4,7564,861
April 2020 Senior Notes - fixed rate
5.000% notes due April 20305.18%606606
April 2019 Senior Notes - fixed rate
3.625% notes due October 20243.98%622622
4.750% notes due April 20294.95%1,6551,655
2,2772,277
Effective Interest RateFebruary 4, 2024October 29, 2023
(Dollars in millions)
2017 Senior Notes - fixed rate
3.625% notes due January 20243.74%—829
3.125% notes due January 20253.23%495495
3.875% notes due January 20274.02%2,9222,922
3.500% notes due January 20283.60%777777
4,1945,023
Assumed VMware Senior Notes - fixed rate
1.000% notes due August 20245.80%1,250—
4.500% notes due May 20255.81%750—
1.400% notes due August 20265.60%1,500—
4.650% notes due May 20275.60%500—
3.900% notes due August 20275.50%1,250—
1.800% notes due August 20285.44%750—
4.700% notes due May 20305.75%750—
2.200% notes due August 20315.74%1,500—
8,250—
Assumed CA Senior Notes - fixed rate
4.700% notes due March 20275.15%215215
Other senior notes - fixed rate
3.500% notes due August 20243.55%77
4.500% notes due August 20344.55%66
1313
Total principal amount outstanding$78,521$40,815
Current portion of principal amount outstanding$2,374$1,563
Short-term finance lease liabilities5945
Total current portion of long-term debt$2,433$1,608
Non-current portion of principal amount outstanding$76,147$39,252
Long-term finance lease liabilities394
Unamortized discount and issuance costs(2,718)(1,635)
Total long-term debt$73,468$37,621

2023 Term Loans

On August 15, 2023, we entered into a credit agreement (the “2023 Credit Agreement”), which provided us with the ability to borrow term loans in connection with the VMware Merger. Upon completion of the VMware Merger, we entered an $11,195 million unsecured term A-2 facility (the "Term A-2 Loan”), an $11,195 million unsecured term A-3 facility (the “Term A-3 Loan”), and an $8,000 million unsecured term A-5 facility (the “Term A-5 Loan”, collectively, the “2023 Term Loans”).

The term loans under the Term A-2 Loan, Term A-3 Loan and Term A-5 Loan bear interest, payable monthly or every three months at our election, at floating interest rates tied to the Secured Overnight Financing Rate (“SOFR”). The term loans will mature and be payable on the second, third or fifth anniversary, respectively, of the date of the VMware Merger. Subject to the terms of the 2023 Credit Agreement, we are permitted to voluntarily make prepayments of the term loans without penalty. Our obligations under the 2023 Credit Agreement are unsecured and are not guaranteed by any of our subsidiaries.

On March 5, 2024, we made a repayment of $2.0 billion on our Term A-2 Loan.

Assumed VMware Senior Notes

In connection with the VMware Merger, we assumed $8,250 million of VMware’s outstanding senior unsecured notes (the “Assumed VMware Senior Notes”). We may redeem all or a portion of the Assumed VMware Senior Notes at any time, subject to a specified make-whole premium as set forth in the indenture. Upon the occurrence of a change of control and certain downgrades of the ratings, each note holder will have the right to require us to repurchase all or any part of the holders’ notes in cash at a price equal to 101% of the principal amount plus accrued and unpaid interest. Each series of the Assumed VMware Senior Notes pays interest semi-annually.

2021 Credit Agreement

In January 2021, we entered into a credit agreement (the “2021 Credit Agreement”), which provides for a five-year $7.5 billion unsecured revolving credit facility, of which $500 million is available for the issuance of multi-currency letters of credit. The issuance of letters of credit and certain other instruments would reduce the aggregate amount otherwise available under our revolving credit facility for revolving loans. Subject to the terms of the 2021 Credit Agreement, we are permitted to borrow, repay and reborrow revolving loans at any time prior to the earlier of (a) January 19, 2026 and (b) the date of termination in whole of the revolving lenders’ commitments under the 2021 Credit Agreement. We had no borrowings outstanding under our revolving credit facility at either February 4, 2024 or October 29, 2023.

Commercial Paper

In February 2019, we established a commercial paper program pursuant to which we may issue unsecured commercial paper notes (“Commercial Paper”) in principal amount of up to $2 billion outstanding at any time with maturities of up to 397 days from the date of issue. Commercial Paper is sold under customary terms in the commercial paper market and may be issued at a discount from par or, alternatively, may be sold at par and bear interest at rates dictated by market conditions at the time of their issuance. The discount associated with the Commercial Paper is amortized to interest expense over its term. Outstanding Commercial Paper reduces the amount that would otherwise be available to borrow for general corporate purposes under our revolving credit facility. We had no Commercial Paper outstanding at either February 4, 2024 or October 29, 2023.

Fair Value of Debt

As of February 4, 2024, the estimated aggregate fair value of debt was $73,590 million. The fair value of our senior notes was determined using quoted prices from less active markets. The carrying value of the 2023 Term Loans approximates its fair value as the 2023 Term Loans are carried at a market observable interest rate that resets periodically. All of our debt obligations are categorized as Level 2 instruments.

Future Principal Payments of Debt

The future scheduled principal payments of debt as of February 4, 2024 were as follows:

Fiscal Year:Future Scheduled Principal Payments
(In millions)
2024 (remainder)$1,879
20251,245
202614,347
202716,082
20283,395
Thereafter41,573
Total$78,521

As of February 4, 2024 and October 29, 2023, we were in compliance with all debt covenants.

8. Stockholders’ Equity

Cash Dividends Declared and Paid

Fiscal Quarter Ended
February 4, 2024January 29, 2023
(In millions, except per share data)
Dividends per share to common stockholders$5.25$4.60
Dividends to common stockholders$2,435$1,926

Stock Repurchase Programs

We repurchased and retired approximately 7 million and 2 million shares of our common stock for $7,176 million and $1,188 million during the fiscal quarters ended February 4, 2024 and January 29, 2023, respectively. All $20 billion under our previously authorized stock repurchase programs was utilized prior to expiration on December 31, 2023.

VMware, Inc. Amended and Restated 2007 Equity and Incentive Plan

In connection with the VMware Merger, we assumed the VMware, Inc. Amended and Restated 2007 Equity and Incentive Plan (the “2007 Plan”) and outstanding unvested RSU awards and PSU awards originally granted by VMware under the 2007 Plan that were held by continuing employees. These assumed awards were converted into approximately 5 million Broadcom RSU awards and will vest in accordance with their original terms, generally over 4 years. Under the 2007 Plan, we may grant stock options and stock appreciation rights with an exercise price that is no less than the fair market value on the date of grant, restricted stock, RSUs, and other stock-based or cash-based awards to employees. Equity awards granted under the 2007 Plan following the VMware Merger are expected to be on similar terms and consistent with similar grants made pursuant to our Amended and Restated Broadcom Inc. 2012 Stock Incentive Plan. Awards cancelled or forfeited and shares withheld to satisfy tax withholding obligations become available for future issuance. As of February 4, 2024, 6 million shares remained available for issuance under the 2007 Plan.

Stock-Based Compensation Expense

Fiscal Quarter Ended
February 4, 2024January 29, 2023
(In millions)
Cost of products sold$28$16
Cost of subscriptions and services13321
Research and development863267
Selling, general and administrative54887
Total stock-based compensation expense (a)$1,572$391

(a) Does not include $70 million of stock-based compensation during the fiscal quarter ended February 4, 2024, which was included in income from discontinued operations, net of income taxes in our condensed consolidated statement of operations.

For the fiscal quarter ended February 4, 2024, stock-based compensation expense included $710 million related to equity awards assumed in connection with the VMware Merger. Stock-based compensation expense related to equity awards assumed included a one-time impact from aligning the vesting dates of equity awards assumed with our RSU vesting dates, as well as expenses related to accelerated vesting of certain equity awards held by employees terminated in connection with the VMware Merger.

As of February 4, 2024, the total unrecognized compensation cost related to unvested stock-based awards was $12,132 million, which is expected to be recognized over the remaining weighted-average service period of 3.3 years.

Equity Incentive Award Plans

A summary of time- and market-based RSU activity is as follows:

Number of RSUs OutstandingWeighted-Average Grant Date Fair Value Per Share
(In millions, except per share data)
Balance as of October 29, 202322$389.21
Assumed in VMware Merger5$968.52
Granted5$1,085.69
Vested(3)$478.69
Forfeited(1)$838.11
Balance as of February 4, 202428$583.54

The aggregate fair value of time- and market-based RSUs that vested during the fiscal quarter ended February 4, 2024 was $3,064 million, which represented the market value of our common stock on the date that the RSUs vested. The number of RSUs vested included shares of common stock that we withheld for settlement of employees’ tax obligations due upon the vesting of RSUs.

9. Income Taxes

The provision for income taxes was $68 million and $66 million for the fiscal quarters ended February 4, 2024 and January 29, 2023, respectively. In the fiscal quarter ended February 4, 2024, lower uncertain tax benefits recognized were offset by lower income from continuing operations before income taxes and higher excess tax benefits from stock-based awards compared to the fiscal quarter ended January 29, 2023, and a valuation allowance release.

As of February 4, 2024, we had $6,162 million of gross unrecognized tax benefits and accrued interest and penalties. Gross unrecognized tax benefits increased by $892 million compared to the balance as of October 29, 2023 primarily due to uncertain tax positions assumed in the VMware Merger. We continue to reevaluate uncertain tax positions and any adjustments to our preliminary estimates are recognized in goodwill, provided we are within the measurement period.

It is possible that our existing unrecognized tax benefits may change up to $697 million within the next 12 months as a result of lapses of statutes of limitations for certain audit periods, anticipated closures of audit examinations, and changes in balances related to tax positions to be taken during the current fiscal year.

In connection with the VMware Merger, we established $3,653 million of net deferred tax liabilities on the excess of book basis over the tax basis of acquired assets, which included $2,129 million of net deferred tax assets in Ireland that we do not believe, as of the acquisition date, is more-likely-than-not to be realizable. As a result, we recorded a $2,129 million valuation allowance in the preliminary purchase price allocation. The net deferred tax liabilities, assets and valuation allowance are based upon certain assumptions underlying our preliminary purchase price allocation. Upon finalization of the purchase price allocation, additional adjustments to the amount of our net deferred taxes may be required, provided we are within the measurement period.

10. Segment Information

Reportable Segments

We have two reportable segments: semiconductor solutions and infrastructure software. Each segment has separate financial information that is utilized on a regular basis by the CODM in determining how to allocate resources and evaluate performance. The reportable segments are determined based on several factors including, but not limited to, customer base, homogeneity of products, technology, delivery channels and similar economic characteristics.

Semiconductor solutions. We provide semiconductor solutions for managing the movement of data in data center, service provider, and enterprise networking applications. We provide a broad variety of radio frequency semiconductor devices, wireless connectivity solutions, custom touch controllers, and inductive charging solutions for mobile applications. We also provide semiconductor solutions for enabling the set-top box and broadband access markets and for enabling secure movement of digital data to and from host machines, such as servers, personal computers and storage systems, to the underlying storage devices, such as hard disk drives and solid state drives. We also provide a broad variety of products for the general industrial and automotive markets. Our semiconductor solutions segment also includes our IP licensing.

Infrastructure software. We provide a portfolio of software solutions that enables customers to plan, develop, deliver, automate, manage and secure applications across mainframe, distributed, edge, mobile and hybrid cloud platforms. Our portfolio of infrastructure and security software is designed to modernize, optimize, and secure the most complex hybrid environments, enabling scalability, agility, automation, insights, resiliency and security. We also offer mission critical FC SAN products and related software.

Our CODM assesses the performance of each segment and allocates resources to each segment based on net revenue and operating results and does not evaluate each segment using discrete asset information. Operating results by segment include items that are directly attributable to each segment and also include shared expenses such as marketing, general and administrative activities, facilities and information technology expenses. Shared expenses are primarily allocated based on revenue and headcount.

Unallocated Expenses

Unallocated expenses include amortization of acquisition-related intangible assets, stock-based compensation expense, restructuring and other charges, acquisition-related costs, and other costs, which are not used in evaluating the results of, or in allocating resources to, our segments. Acquisition-related costs include transaction costs and any costs directly related to the acquisition and integration of acquired businesses.

Depreciation expense directly attributable to each reportable segment is included in the operating results of each segment. However, the CODM does not evaluate depreciation expense by operating segment and, therefore, it is not separately presented. There was no inter-segment revenue for any of the periods presented. The accounting policies of the segments are the same as those described in the “Summary of Significant Accounting Policies” included in the Annual Report on Form 10-K for fiscal year 2023.

Fiscal Quarter Ended
February 4, 2024January 29, 2023
(In millions)
Net revenue:
Semiconductor solutions$7,390$7,107
Infrastructure software4,5711,808
Total net revenue$11,961$8,915
Operating income:
Semiconductor solutions$4,116$4,123
Infrastructure software2,7151,307
Unallocated expenses(4,748)(1,327)
Total operating income$2,083$4,103

11. Commitments and Contingencies

Commitments

The following table summarizes contractual obligations and commitments as of February 4, 2024:

Fiscal Year:Purchase CommitmentsOther Contractual Commitments
(In millions)
2024 (remainder)$223$234
2025155300
202623295
20277229
20287183
Thereafter—349
Total$415$1,590

Purchase Commitments. Represent unconditional purchase obligations to purchase goods or services, primarily inventory, that are enforceable and legally binding on us and specify all significant terms, including fixed or minimum quantities to be purchased, price provisions, and the approximate timing of the transaction. Purchase obligations exclude agreements that are cancelable without penalty and unconditional purchase obligations with a remaining term of one year or less.

Other Contractual Commitments. Represent amounts payable pursuant to agreements related to information technology and other service agreements.

Due to the inherent uncertainty with respect to the timing of future cash outflows associated with our unrecognized tax benefits as of February 4, 2024, we are unable to reliably estimate the timing of cash settlement with the respective taxing authorities. Therefore, $3,220 million of unrecognized tax benefits and accrued interest and penalties as of February 4, 2024 have been excluded from the table above.

Contingencies

From time to time, we are involved in litigation that we believe is of the type common to companies engaged in our lines of business, including commercial disputes, employment issues, tax disputes and disputes involving claims by third parties that our activities infringe their patent, copyright, trademark or other IP rights, as well as regulatory investigations or inquiries. Legal proceedings and regulatory investigations or inquiries are often complex, may require the expenditure of significant funds and other resources, and the outcomes of such proceedings are inherently uncertain, with material adverse outcomes possible. IP property claims generally involve the demand by a third-party that we cease the manufacture, use or sale of the allegedly infringing products, processes or technologies and/or pay substantial damages or royalties for past, present and future use of the allegedly infringing IP. Claims that our products or processes infringe or misappropriate any third-party IP rights (including claims arising through our contractual indemnification of our customers) often involve highly complex, technical issues, the outcome of which is inherently uncertain. Moreover, from time to time, we pursue litigation to assert our IP rights. Regardless of the merit or resolution of any such litigation, complex IP litigation is generally costly and diverts the efforts and attention of our management and technical personnel.

Lawsuits Relating to VMware Backlog

On March 31, 2020, a securities class action lawsuit was filed against VMware and certain former officers of VMware in the United States District Court for the Northern District of California (the “California Court”). On September 18, 2020, the plaintiffs filed a consolidated amended complaint alleging that VMware’s statements about backlog and the related internal controls during the period from August 2018 through February 2020 were materially misleading. The defendants filed a motion to dismiss, which was granted with leave to amend on September 10, 2021. On October 8, 2021, the plaintiffs filed their Second Amended Consolidated Complaint based on the same alleged disclosure deficiencies. The defendants’ motion to dismiss the Second Amended Consolidated Complaint was filed on November 5, 2021. On April 2, 2023, the California Court denied the defendants’ motion to dismiss finding that the plaintiffs had adequately stated claims under Sections 10 and 20A of the Securities Exchange Act of 1934. We cannot reasonably estimate the ultimate outcome and believe a potential loss is not probable and the range of loss is not reasonably estimable. We intend to vigorously defend against this matter.

Other Matters

We are currently engaged in a number of legal actions in the ordinary course of our business.

Contingency Assessment

We do not believe, based on currently available facts and circumstances, that the final outcome of any pending legal proceedings or ongoing regulatory investigations, taken individually or as a whole, will have a material adverse effect on our condensed consolidated financial statements. However, lawsuits may involve complex questions of fact and law and may require the expenditure of significant funds and other resources to defend. The results of litigation or regulatory investigations are inherently uncertain, and material adverse outcomes are possible. From time to time, we may enter into confidential discussions regarding the potential settlement of such lawsuits. Any settlement of pending litigation could require us to incur substantial costs and other ongoing expenses, such as future royalty payments in the case of an IP dispute.

During the periods presented, no material amounts have been accrued or disclosed in the accompanying condensed consolidated financial statements with respect to loss contingencies associated with any other legal proceedings or regulatory investigations, as potential losses for such matters are not considered probable and ranges of losses are not reasonably estimable. These matters are subject to many uncertainties and the ultimate outcomes are not predictable. There can be no assurances that the actual amounts required to satisfy any liabilities arising from the matters described above will not have a material adverse effect on our condensed consolidated financial statements.

Other Indemnifications

As is customary in our industry and as provided for in local law in the U.S. and other jurisdictions, many of our standard contracts provide remedies to our customers and others with whom we enter into contracts, such as defense, settlement, or payment of judgment for IP claims related to the use of our products. From time to time, we indemnify customers, as well as our suppliers, contractors, lessors, lessees, companies that purchase our businesses or assets and others with whom we enter into contracts, against combinations of loss, expense, or liability arising from various triggering events related to the sale and the use of our products, the use of their goods and services, the use of facilities and state of our owned facilities, the state of the assets and businesses that we sell and other matters covered by such contracts, usually up to a specified maximum amount. In addition, from time to time we also provide protection to these parties against claims related to undiscovered liabilities, additional product liabilities or environmental obligations. In our experience, claims made under such indemnifications are rare and the associated estimated fair value of the liability is not material.

12. Restructuring and Other Charges

In connection with the VMware Merger, we initiated restructuring activities to integrate the acquired business, align our workforce and improve efficiencies in our operations. We recognized $712 million of restructuring charges primarily related to employee termination costs during the fiscal quarter ended February 4, 2024. We expect these restructuring activities to be substantially completed by the end of fiscal year 2025. These charges were recognized primarily in operating expenses in continuing operations.

The following table summarizes the significant activities within, and components of, the restructuring liabilities during the fiscal quarter ended February 4, 2024:

Employee Termination CostsLease and Impairment CostsTotal
(In millions)
Balance as of October 29, 2023$2$—$2
Restructuring charges (a)(b)67339712
Utilization(280)(39)(319)
Balance as of February 4, 2024$395$—$395

(a) Lease and impairment costs included the write-down of $19 million lease-related assets and $20 million of asset impairments and other costs.

(b) Does not include $17 million of restructuring charges related to discontinued operations, which was included in income from discontinued operations, net of income taxes in our condensed consolidated statements of operations.

13. Subsequent Events

Cash Dividends Declared

On March 6, 2024, our Board of Directors declared a quarterly cash dividend of $5.25 per share on our common stock, payable on March 29, 2024 to stockholders of record on March 21, 2024.

Previous: Cover and table of contents · Next: Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations